— Know what they know.
Not Investment Advice

TRDA NASDAQ

Entrada Therapeutics, Inc.
1W: -12.7% 1M: -26.3% 3M: -28.6% YTD: -46.5% 1Y: -8.5% 3Y: -65.3%
$5.38
-0.30 (-5.28%)
 
Weekly Expected Move ±9.6%
$4 $5 $5 $6 $6
NASDAQ · Healthcare · Biotechnology · Tech Score Sell · Power 31 · $208.9M mcap · 22M float · 1.55% daily turnover · Short 52% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE
30.8 / 100
NoneWeakNarrowWide
Primary source: Intangible Assets  ·  ROIC: -236.6%  ·  5Y Avg: -112.4%
Cost Advantage
34
Intangibles
37
Switching Cost
26
Network Effect
33
Scale
22
The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. TRDA has No discernible competitive edge (30.8/100). The business operates without significant structural advantages. The primary source of advantage is Intangible Assets. Negative ROIC of -236.6% indicates the company is currently destroying value, though this may reflect a growth investment phase.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets
$11
Low
$11
Avg Target
$11
High
Based on 1 analyst since Aug 5, 2026 earnings
Analyst Recommendations
Strong Buy: 0Buy: 4Hold: 2Sell: 0Strong Sell: 0
Rating Summary
ConsensusBuy
Avg Target$11.00
Analysts1
Price Target Change History
DateFirmAnalystOldNewChangeUpside @ CallStock@Call
2026-08-12 Roth Capital — $10 $11 +1 +43.4% $7.67
2026-06-08 Guggenheim — $20 $17 -3 +166.9% $6.37
2026-05-08 Roth Capital — $13 $10 -3 +50.8% $6.63
2026-02-10 Guggenheim — Initiated $20 — +84.8% $10.82
2026-01-28 Oppenheimer Kostas Biliouris Initiated $21 — +90.9% $11.00
2025-11-06 Roth Capital — $23 $13 -10 +87.1% $6.95
2025-02-28 Roth Capital — Initiated $23 — +92.6% $11.94
2024-11-06 H.C. Wainwright Boobalan Pachaiyappan $18 $20 +2 +11.0% $18.02
2024-06-25 H.C. Wainwright Raghuram Selvaraju Initiated $18 — +26.4% $14.24

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

C+
Oct 02, 2026
DCF
4
ROE
1
ROA
1
D/E
1
P/E
1
P/B
4
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. TRDA receives an overall rating of C+. Strongest factors: DCF (4/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (1/5), P/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B- C+
2026-08-18 C+ B-
2026-08-14 B- C+
2026-08-05 C+ B-
2026-05-08 C C+
2026-05-07 C+ C

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 12 Grade D
Profitability
20
Balance Sheet
82
Earnings Quality
48
Growth
12
Value
40
Momentum
20
Safety
15
Cash Flow
30
The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. TRDA scores highest in Balance Sheet (82/100) and lowest in Growth (12/100). A grade of D flags significant fundamental concerns across multiple dimensions.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
0.23
Distress Zone
Piotroski F-Score
1/9
✗ ✗ ✗ ✓ ✗ ✗ ✗ ✗ ✗
Beneish M-Score
-3.24
Unlikely Manipulator
Ohlson O-Score
-3.38
Bankruptcy prob: 3.3%
Low Risk
Credit Rating
BB+
Score: 47.8/100
Trend: Deteriorating
Earnings Quality
—
OCF/NI: 0.81x
Accruals: -8.3%
The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. TRDA scores 0.23, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. TRDA scores 1/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. TRDA's score of -3.24 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. TRDA's implied 3.3% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. TRDA receives an estimated rating of BB+ (score: 47.8/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
-1.36x
PEG
0.02x
P/S
44.57x
P/B
0.97x
P/FCF
-2.31x
P/OCF
—
EV/EBITDA
-0.83x
EV/Revenue
29.08x
EV/EBIT
-0.83x
EV/FCF
-1.01x
Earnings Yield
-53.35%
FCF Yield
-43.23%
Shareholder Yield
0.00%
Graham Number
—
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. TRDA currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
1.005
NI / EBT
×
Interest Burden
1.000
EBT / EBIT
×
EBIT Margin
-35.203
EBIT / Rev
×
Asset Turnover
0.013
Rev / Assets
×
Equity Multiplier
1.220
Assets / Equity
=
ROE
-54.1%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. TRDA's ROE of -54.1% is driven by Asset Turnover (0.013), indicating efficient use of assets to generate revenue. A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
—
Price/Value
—
Margin of Safety
—
Premium
—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1236 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$5.38
Median 1Y
$2.56
5th Pctile
$0.55
95th Pctile
$12.04
Ann. Volatility
94.2%
Analyst Target
$11.00
25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

ExecutiveSalaryStockTotal
Dipal Doshi
Chief Executive Officer
$635,000 $1,387,428 $3,837,737
Natarajan Sethuraman Ph.
D. President of Research and Development
$520,000 $725,952 $2,254,315
Nathan J. Dowden
President and Chief Operating Officer
$499,200 $725,952 $2,223,497

CEO Pay Ratio

14:1
CEO-to-Employee Pay Ratio
CEO Total Comp: $3,837,737
Avg Employee Cost (SGA/emp): $270,066
Employees: 152

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
152
-16.9% YoY
Revenue / Employee
$167,243
Rev: $25,421,000
Profit / Employee
$-945,724
NI: $-143,750,000
SGA / Employee
$270,066
Avg labor cost proxy
R&D / Employee
$935,980
Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
ROE -6.2% -14.5% -24.7% -37.9% -37.0% -31.4% -35.6% -9.1% -2.9% 9.4% 32.8% 16.4% 19.6% 7.2% -18.1% -27.1% -39.1% -48.3% -54.1% -54.09%
ROA -6.0% -12.7% -21.4% -32.2% -33.9% -20.1% -20.9% -5.7% -1.9% 4.8% 19.4% 10.6% 13.2% 5.0% -14.2% -21.4% -31.8% -40.4% -44.3% -44.35%
ROIC -1.9% -70.8% -1.2% -1.6% -1.5% 38.5% 60.0% -1.5% -1.1% 88.3% 2.7% 1.2% 68.4% 4.7% -94.7% -1.4% -2.0% -2.1% -2.4% -2.37%
ROCE -6.2% -13.5% -23.1% -35.6% -42.3% -24.7% -20.0% -10.5% -1.0% 7.0% 18.8% 11.9% 9.7% 0.9% -22.4% -30.3% -42.8% -53.5% -59.4% -59.44%
Gross Margin — — — — — 8.5% -44.7% 49.3% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% -22.8% 31.8% 8.0% 1.0% 1.00%
Operating Margin — — — — — -22.9% -89.7% 32.0% 11.7% 35.7% 56.4% -1.1% -15.7% -1.1% -24.0% -29.2% -32.5% -48.3% -50.1% -50.07%
Net Margin — — — — — -26.4% -1.4% 81.1% -22.8% 39.7% 58.1% -71.7% 3.0% -84.4% -22.1% -27.3% -30.1% -45.4% -47.6% -47.62%
EBITDA Margin — — — — — -20.7% -85.7% 33.9% 13.5% 37.3% 57.4% -1.1% -13.0% -1.0% -23.5% -26.2% -32.2% -44.4% -46.6% -46.64%
FCF Margin — — — — — 5.0% 2.5% 1.3% 1.0% -57.7% -7.7% -8.1% -21.2% -33.7% -1.6% -2.1% -5.1% -22.9% -28.7% -28.67%
OCF Margin — — — — — 5.2% 2.6% 1.3% 1.1% -54.7% -5.9% -6.5% -19.7% -31.7% -1.6% -2.1% -5.1% -23.0% -28.7% -28.74%
ROE 3Y Avg snapshot only -22.02%
ROE 5Y Avg snapshot only -26.12%
ROA 3Y Avg snapshot only -17.95%
ROIC 3Y Avg snapshot only -77.23%
ROIC Economic snapshot only -49.48%
Cash ROA snapshot only -45.06%
Cash ROIC snapshot only -2.28%
CROIC snapshot only -2.28%
NOPAT Margin snapshot only -29.76%
Pretax Margin snapshot only -35.20%
R&D / Revenue snapshot only 30.03%
SGA / Revenue snapshot only 8.64%
SBC / Revenue snapshot only 3.04%
Valuation
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
P/E Ratio -19.28 -7.31 -6.02 -5.58 -4.48 -5.90 -6.10 -25.24 -75.32 20.99 4.84 11.82 11.34 14.98 -3.79 -2.32 -2.96 -3.18 -1.87 -1.355
P/S Ratio — — — — — 18.58 11.56 6.30 3.90 3.03 2.11 3.02 3.53 2.16 3.50 3.91 16.73 92.01 66.31 44.570
P/B Ratio 1.19 1.06 1.49 2.11 1.99 2.04 2.43 2.23 2.08 1.83 1.18 1.54 1.74 0.89 0.73 0.71 1.39 1.95 1.33 0.973
P/FCF -16.27 -6.75 -6.12 -5.45 -4.38 3.71 4.61 4.94 3.75 -5.25 -27.35 -37.18 -16.65 -6.40 -2.19 -1.85 -3.28 -4.01 -2.31 -2.313
P/OCF — — — — — 3.59 4.42 4.72 3.60 — — — — — — — — — — —
EV/EBITDA -3.57 -1.54 -2.65 -3.46 -2.74 -0.94 -2.78 -8.54 -684.73 8.60 1.04 4.26 7.55 5.80 0.23 0.30 -1.20 -1.91 -0.83 -0.827
EV/Revenue — — — — — 2.93 4.57 3.04 1.70 1.42 0.42 1.21 1.82 0.27 -0.27 -0.55 7.10 56.27 29.08 29.085
EV/EBIT -3.50 -1.51 -2.60 -3.39 -2.68 -0.92 -2.70 -7.87 -69.51 9.78 1.08 4.52 8.16 11.15 0.22 0.29 -1.19 -1.91 -0.83 -0.826
EV/FCF -2.96 -1.41 -2.68 -3.38 -2.70 0.58 1.82 2.38 1.64 -2.47 -5.44 -14.96 -8.58 -0.79 0.17 0.26 -1.39 -2.45 -1.01 -1.014
Earnings Yield -5.2% -13.7% -16.6% -17.9% -22.3% -17.0% -16.4% -4.0% -1.3% 4.8% 20.6% 8.5% 8.8% 6.7% -26.4% -43.0% -33.8% -31.5% -53.3% -53.35%
FCF Yield -6.1% -14.8% -16.3% -18.4% -22.8% 27.0% 21.7% 20.2% 26.6% -19.0% -3.7% -2.7% -6.0% -15.6% -45.6% -54.0% -30.5% -24.9% -43.2% -43.23%
PEG Ratio snapshot only 0.020
Price/Tangible Book snapshot only 1.331
Shareholder Yield snapshot only 0.00%
Leverage & Solvency
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Current Ratio 44.46 17.68 14.05 10.89 9.55 2.94 3.10 2.32 2.33 2.38 5.70 6.59 11.15 21.88 18.64 14.08 12.53 13.90 10.89 10.889
Quick Ratio 44.46 17.68 14.05 10.89 9.55 2.94 3.10 2.32 2.33 2.38 5.70 6.59 11.15 21.88 18.64 14.08 12.53 13.90 10.89 10.889
Debt/Equity 0.00 0.11 0.12 0.12 0.12 0.07 0.35 0.28 0.28 0.25 0.15 0.15 0.14 0.14 0.14 0.15 0.17 0.18 0.21 0.208
Net Debt/Equity -0.97 -0.84 -0.84 -0.80 -0.77 -1.72 -1.47 -1.15 -1.17 -0.97 -0.94 -0.92 -0.84 -0.78 -0.79 -0.81 -0.80 -0.76 -0.75 -0.747
Debt/Assets 0.00 0.10 0.10 0.10 0.10 0.03 0.15 0.14 0.15 0.13 0.11 0.11 0.11 0.12 0.12 0.13 0.13 0.15 0.16 0.162
Debt/EBITDA -0.00 -0.80 -0.48 -0.32 -0.27 -0.21 -1.02 -2.23 -212.55 2.46 0.67 1.00 1.17 7.22 -0.59 -0.46 -0.34 -0.29 -0.29 -0.294
Net Debt/EBITDA 16.08 5.82 3.40 2.12 1.71 5.02 4.26 9.17 883.92 -9.68 -4.18 -6.33 -7.10 -41.24 3.24 2.41 1.62 1.22 1.06 1.058
Interest Coverage — — — — — — — — — — — — — — — — — — — —
Equity Multiplier 1.02 1.14 1.16 1.18 1.19 2.07 2.39 1.97 1.94 1.90 1.35 1.31 1.23 1.17 1.18 1.21 1.23 1.24 1.28 1.280
Cash Ratio snapshot only 10.435
Cash to Debt snapshot only 4.594
FCF to Debt snapshot only -2.768
Defensive Interval snapshot only 578.7 days
Efficiency & Turnover
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.06 0.11 0.23 0.36 0.33 0.44 0.41 0.42 0.35 0.15 0.13 0.06 0.01 0.01 0.013
Inventory Turnover — — — — — — — — — — — — — — — — — — — —
Receivables Turnover — — — — — 8.02 23.20 34.69 43.90 3.89 41.93 56.43 44.11 4.33 17.95 32.39 13.82 4.05 4.70 4.695
Payables Turnover 0.00 0.00 0.00 0.00 0.00 4.91 14.03 68.41 15.45 10.77 10.94 0.00 0.00 0.00 0.00 17.21 11.99 15.65 14.30 14.297
DSO — — — — — 45 16 11 8 94 9 6 8 84 20 11 26 90 78 77.7 days
DIO — — — — — 0 0 0 0 0 0 — — — — 0 0 0 0 0.0 days
DPO — — — — — 74 26 5 24 34 33 — — — — 21 30 23 26 25.5 days
Cash Conversion Cycle — — — — — -29 -10 5 -15 60 -25 — — — — -10 -4 67 52 52.2 days
Fixed Asset Turnover snapshot only 0.075
Cash Velocity snapshot only 0.021
Capital Intensity snapshot only 63.781
Growth (YoY)
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue — — — — — — — — — 5.4% 4.5% 1.5% 63.4% 5.7% -66.8% -71.4% -87.9% -96.7% -94.1% -94.10%
Net Income — — — — -4.1% -98.5% -30.1% 75.4% 92.9% 1.3% 2.3% 3.5% 10.8% 5.5% -1.7% -2.9% -3.2% -7.7% -1.3% -1.26%
EPS — — — — -2.4% -91.6% -22.7% 77.8% 93.4% 1.3% 2.2% 3.2% 8.6% -10.6% -1.6% -2.8% -3.3% -7.6% -1.2% -1.21%
FCF — — — — -3.4% 3.9% 2.7% 2.2% 2.4% -1.7% -1.2% -1.2% -1.3% 38.2% -5.8% -6.4% -1.9% -1.3% -6.2% -6.16%
EBITDA — — — — -4.3% -97.8% -13.2% 64.9% 99.7% 1.3% 2.4% 3.0% 159.2% -70.7% -2.0% -2.9% -4.0% -22.4% -78.7% -78.71%
Op. Income — — — — -4.3% -99.2% -14.6% 62.7% 96.7% 1.3% 2.3% 2.7% 15.9% -82.7% -2.0% -3.1% -4.4% -44.4% -83.6% -83.57%
OCF Growth snapshot only -8.72%
Asset Growth snapshot only -33.40%
Equity Growth snapshot only -38.50%
Debt Growth snapshot only -11.32%
Shares Change snapshot only 2.14%
Growth (CAGR)
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue 3Y — — — — — — — — — — — — — — — — — -39.0% -52.4% -52.39%
Revenue 5Y — — — — — — — — — — — — — — — — — — — —
EPS 3Y — — — — — — — — — — — — — — — — — — — —
EPS 5Y — — — — — — — — — — — — — — — — — — — —
Net Income 3Y — — — — — — — — — — — — — — — — — — — —
Net Income 5Y — — — — — — — — — — — — — — — — — — — —
EBITDA 3Y — — — — — — — — — — — — — — — — — — — —
EBITDA 5Y — — — — — — — — — — — — — — — — — — — —
Gross Profit 3Y — — — — — — — — — — — — — — — — — — — —
Gross Profit 5Y — — — — — — — — — — — — — — — — — — — —
Op. Income 3Y — — — — — — — — — — — — — — — — — — — —
Op. Income 5Y — — — — — — — — — — — — — — — — — — — —
FCF 3Y — — — — — — — — — — — — — — — — — — — —
FCF 5Y — — — — — — — — — — — — — — — — — — — —
OCF 3Y — — — — — — — — — — — — — — — — — — — —
OCF 5Y — — — — — — — — — — — — — — — — — — — —
Assets 3Y — — — — — — — — — — — — 19.8% 15.4% 14.9% 14.6% 14.4% -11.0% -15.4% -15.42%
Assets 5Y — — — — — — — — — — — — — — — — — — — —
Equity 3Y — — — — — — — — — — — — 12.8% 14.6% 14.0% 13.5% 12.9% 5.7% 4.1% 4.10%
Book Value 3Y — — — — — — — — — — — — -11.5% 4.6% 3.9% 3.3% 3.0% -3.0% -4.0% -3.95%
Dividend 3Y — — — — — — — — — — — — — — — — — — — —
Growth Quality
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Revenue Stability — — — — — — — — 0.75 0.86 0.88 0.99 0.90 0.88 0.29 0.20 0.04 0.01 0.12 0.120
Earnings Stability — — — — — — — — 0.02 0.37 0.67 1.00 0.45 0.57 0.05 0.00 0.03 0.09 0.10 0.099
Margin Stability — — — — — — — — — — — — — 0.22 0.00 0.17 0.00 0.00 0.00 0.000
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.50 0.50 0.50 1.00 1.00 1.00 0.00 0.00 0.00 0.00 0.00 0.000
FCF Positive Streak 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Earnings Persistence — — — — — — — — 0.50 0.20 0.20 0.20 0.20 0.50 0.20 0.20 0.20 0.20 0.50 0.500
Earnings Smoothness — — — — — — — — — — — — — 0.95 — — — — — —
ROE Trend — — — — — — — — 0.23 0.33 0.57 0.36 0.39 0.19 -0.12 -0.32 -0.53 -0.69 -0.74 -0.735
Gross Margin Trend — — — — — — — — — — — — — 0.61 0.62 -0.21 -1.27 -6.83 -8.50 -8.501
FCF Margin Trend — — — — — — — — — — — — — -2.56 -2.81 -2.71 -5.51 -22.49 -27.84 -27.836
Sustainable Growth Rate — — — — — — — — — 9.4% 32.8% 16.4% 19.6% 7.2% — — — — — —
Internal Growth Rate — — — — — — — — — 5.0% 24.1% 11.8% 15.2% 5.2% — — — — — —
Cash Flow Quality
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
OCF/Net Income 1.11 1.04 0.94 0.98 0.99 -1.64 -1.38 -5.35 -20.91 -3.79 -0.14 -0.25 -0.63 -2.20 1.69 1.24 0.89 0.79 0.81 0.812
FCF/OCF 1.06 1.05 1.05 1.04 1.03 0.97 0.96 0.95 0.96 1.05 1.30 1.25 1.08 1.06 1.02 1.01 1.01 1.00 1.00 0.998
FCF/Net Income snapshot only 0.810
CapEx/Revenue — — — — — 15.7% 10.8% 6.1% 4.4% 2.9% 1.8% 1.6% 1.5% 2.0% 3.4% 3.1% 4.1% 1.0% 6.9% 6.89%
CapEx/Depreciation snapshot only 3.549
Accruals Ratio 0.01 0.00 -0.01 -0.01 -0.00 -0.53 -0.50 -0.36 -0.41 0.23 0.22 0.13 0.22 0.16 0.10 0.05 -0.03 -0.08 -0.08 -0.083
Sloan Accruals snapshot only -0.369
Cash Flow Adequacy snapshot only -416.947
Dividends & Buybacks
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Dividend/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Payout Ratio — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% — — — — — —
FCF Payout Ratio — — — — — 0.0% 0.0% 0.0% 0.0% — — — — — — — — — — —
Total Payout Ratio — — — — — — — — — 0.0% 0.0% 0.0% 0.0% 0.0% — — — — — —
Div. Increase Streak — — — — — — — — — — — — — — — — — — — —
Chowder Number — — — — — — — — — — — — — — — — — — — —
Buyback Yield 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00%
Net Buyback Yield 0.0% 0.0% 0.0% -0.0% -0.1% -4.2% -4.0% -3.7% -4.2% -0.3% -20.0% -15.5% -13.4% -26.8% -0.0% -0.1% -0.1% -0.1% -0.2% -0.21%
Total Shareholder Return 0.0% 0.0% 0.0% -0.0% -0.1% -4.2% -4.0% -3.7% -4.2% -0.3% -20.0% -15.5% -13.4% -26.8% -0.0% -0.1% -0.1% -0.1% -0.2% -0.21%
DuPont Factors
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Tax Burden (NI/EBT) 1.00 1.00 1.00 1.00 1.00 1.05 1.27 -1.67 -0.14 0.31 0.72 0.72 0.99 1.04 0.95 0.99 1.01 1.01 1.00 1.005
Interest Burden (EBT/EBIT) 1.00 0.99 0.99 0.98 0.97 0.94 0.88 -0.39 -14.82 3.17 1.55 1.32 1.41 5.80 0.80 0.89 0.94 0.98 1.00 1.000
EBIT Margin — — — — — -3.20 -1.69 -0.39 -0.02 0.15 0.39 0.27 0.22 0.02 -1.21 -1.92 -5.95 -29.47 -35.20 -35.203
Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.06 0.11 0.23 0.36 0.33 0.44 0.41 0.42 0.35 0.15 0.13 0.06 0.01 0.01 0.013
Equity Multiplier 1.02 1.14 1.16 1.18 1.09 1.56 1.71 1.58 1.59 1.98 1.69 1.55 1.48 1.45 1.27 1.27 1.23 1.19 1.22 1.220
Per Share
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
EPS (Diluted TTM) $-0.89 $-1.28 $-2.02 $-2.83 $-3.02 $-2.46 $-2.48 $-0.63 $-0.20 $0.68 $2.94 $1.35 $1.52 $0.60 $-1.77 $-2.50 $-3.47 $-3.97 $-3.93 $-3.93
Book Value/Share $14.38 $8.88 $8.19 $7.45 $6.78 $7.09 $6.24 $7.09 $7.26 $7.74 $12.11 $10.40 $9.96 $10.16 $9.18 $8.22 $7.40 $6.47 $5.53 $5.53
Tangible Book/Share $14.38 $8.88 $8.19 $7.45 $6.78 $7.09 $6.24 $7.09 $7.26 $7.74 $12.11 $10.40 $9.96 $10.16 $9.18 $8.22 $7.40 $6.47 $5.53 $5.53
Revenue/Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.78 $1.31 $2.51 $3.87 $4.68 $6.74 $5.30 $4.90 $4.19 $1.92 $1.48 $0.61 $0.14 $0.11 $0.11
FCF/Share $-1.05 $-1.39 $-1.99 $-2.89 $-3.08 $3.91 $3.28 $3.20 $4.02 $-2.70 $-0.52 $-0.43 $-1.04 $-1.41 $-3.06 $-3.13 $-3.13 $-3.15 $-3.18 $-3.18
OCF/Share $-0.99 $-1.33 $-1.90 $-2.78 $-2.99 $4.03 $3.42 $3.35 $4.19 $-2.56 $-0.40 $-0.34 $-0.97 $-1.33 $-3.00 $-3.09 $-3.11 $-3.15 $-3.19 $-3.19
Cash/Share $14.01 $8.45 $7.81 $6.89 $6.02 $12.71 $11.36 $10.17 $10.55 $9.41 $13.23 $11.06 $9.76 $9.31 $8.56 $7.88 $7.15 $6.09 $5.28 $5.28
EBITDA/Share $-0.87 $-1.28 $-2.01 $-2.82 $-3.04 $-2.44 $-2.15 $-0.89 $-0.01 $0.78 $2.73 $1.51 $1.18 $0.19 $-2.23 $-2.74 $-3.64 $-4.03 $-3.90 $-3.90
Debt/Share $0.00 $1.02 $0.96 $0.89 $0.83 $0.50 $2.20 $1.99 $2.04 $1.91 $1.81 $1.51 $1.38 $1.39 $1.32 $1.26 $1.23 $1.19 $1.15 $1.15
Net Debt/Share $-14.01 $-7.43 $-6.85 $-5.99 $-5.19 $-12.21 $-9.16 $-8.18 $-8.50 $-7.50 $-11.41 $-9.55 $-8.38 $-7.93 $-7.24 $-6.62 $-5.92 $-4.90 $-4.13 $-4.13
Academic Models
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Altman Z-Score — — — — — — — — — — — — — — — — — — — 0.225
Altman Z-Prime snapshot only 2.035
Piotroski F-Score 1 1 2 2 1 4 4 4 4 4 6 6 5 5 1 1 3 1 1 1
Beneish M-Score — — — — — — — — — 3.03 1.05 -2.97 -2.09 -3.67 -6.62 7.18 -8.03 21.63 -3.24 -3.243
Ohlson O-Score snapshot only -3.381
ROIC (Greenblatt) snapshot only -60.18%
Net-Net WC snapshot only $3.96
EVA snapshot only $-145349750.00
Credit
Metric Trend Q4'21 Q1'22 Q2'22 Q3'22 Q4'22 Q1'23 Q2'23 Q3'23 Q4'23 Q1'24 Q2'24 Q3'24 Q4'24 Q1'25 Q2'25 Q3'25 Q4'25 Q1'26 Q2'26 Current
Credit Rating snapshot only BB+
Credit Score 89.00 74.73 75.63 75.61 76.88 55.75 54.95 59.41 59.81 60.94 83.26 86.71 86.68 81.21 59.44 53.85 59.19 64.44 47.80 47.797
Credit Grade snapshot only 11
Credit Trend snapshot only -11.646
Implied Spread (bps) snapshot only 400.000
Industry Credit Rank snapshot only 45
Sector Credit Rank snapshot only 41

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms